[LIPO] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 2.23%
YoY- 113.26%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 58,345 60,252 60,940 67,466 64,553 65,128 61,316 -3.25%
PBT 7,390 8,798 9,112 12,119 11,460 13,496 13,964 -34.54%
Tax -1,896 -2,242 -2,608 -2,683 -2,214 -3,572 -3,228 -29.84%
NP 5,494 6,556 6,504 9,436 9,245 9,924 10,736 -35.99%
-
NP to SH 5,401 6,466 6,392 9,315 9,112 9,800 10,624 -36.27%
-
Tax Rate 25.66% 25.48% 28.62% 22.14% 19.32% 26.47% 23.12% -
Total Cost 52,850 53,696 54,436 58,030 55,308 55,204 50,580 2.96%
-
Net Worth 82,128 83,091 80,656 79,051 76,045 74,532 72,573 8.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 1,510 - - - -
Div Payout % - - - 16.22% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 82,128 83,091 80,656 79,051 76,045 74,532 72,573 8.58%
NOSH 50,385 50,358 50,410 50,351 50,361 50,359 50,398 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.42% 10.88% 10.67% 13.99% 14.32% 15.24% 17.51% -
ROE 6.58% 7.78% 7.93% 11.78% 11.98% 13.15% 14.64% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 115.80 119.65 120.89 133.99 128.18 129.33 121.66 -3.23%
EPS 10.72 12.84 12.68 18.50 18.09 19.46 21.12 -36.34%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.63 1.65 1.60 1.57 1.51 1.48 1.44 8.60%
Adjusted Per Share Value based on latest NOSH - 50,371
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 115.90 119.69 121.06 134.02 128.24 129.38 121.80 -3.25%
EPS 10.73 12.84 12.70 18.50 18.10 19.47 21.10 -36.26%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.6315 1.6506 1.6022 1.5704 1.5106 1.4806 1.4417 8.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.19 1.13 0.83 0.75 0.68 0.70 0.64 -
P/RPS 1.03 0.94 0.69 0.56 0.53 0.54 0.53 55.66%
P/EPS 11.10 8.80 6.55 4.05 3.76 3.60 3.04 136.93%
EY 9.01 11.36 15.28 24.67 26.61 27.80 32.94 -57.82%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.52 0.48 0.45 0.47 0.44 40.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 17/11/11 26/08/11 27/05/11 25/02/11 26/11/10 -
Price 1.20 1.02 1.10 0.79 0.75 0.68 0.54 -
P/RPS 1.04 0.85 0.91 0.59 0.59 0.53 0.44 77.34%
P/EPS 11.19 7.94 8.68 4.27 4.15 3.49 2.56 167.09%
EY 8.93 12.59 11.53 23.42 24.12 28.62 39.04 -62.56%
DY 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.69 0.50 0.50 0.46 0.38 55.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment